Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Devyani International Ltd

DEVYANI
NSE
127.59
13.75%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

Devyani International Ltd

DEVYANI
NSE
127.59
13.75%
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
15,731Cr
Close
Close Price
127.59
Industry
Industry
Quick Service Restaurant - QSR
PE
Price To Earnings
PS
Price To Sales
2.92
Revenue
Revenue
5,387Cr
Rev Gr TTM
Revenue Growth TTM
12.57%
PAT Gr TTM
PAT Growth TTM
26.53%
Peer Comparison
How does DEVYANI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DEVYANI
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
7558478198431,0471,2221,2221,2941,2131,3571,3771,441
Growth YoY
Revenue Growth YoY%
27.820.19.66.638.744.349.153.515.811.112.711.3
Expenses
ExpensesCr
6047216656979171,0061,0261,0811,0271,1511,1841,210
Operating Profit
Operating ProfitCr
151126154146130216196213186206192231
OPM
OPM%
19.914.918.817.412.417.716.016.515.315.214.016.0
Other Income
Other IncomeCr
117-7514105913135-9
Interest Expense
Interest ExpenseCr
424042485763656770676970
Depreciation
DepreciationCr
78808693126132139147152150155167
PBT
PBTCr
41131910-3831-49-223-27-15
Tax
TaxCr
-1915-175118116-61-5-5
PAT
PATCr
60-2365-4922-5-8-172-24-11
Growth YoY
PAT Growth YoY%
-21.1-102.1-37.0-92.9-181.81,501.9-113.7-250.965.8-90.1-386.8-43.5
NPM
NPM%
7.9-0.24.40.6-4.71.8-0.4-0.6-1.40.2-1.7-0.8
EPS
EPS
0.50.10.30.1-0.10.30.00.0-0.10.0-0.2-0.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1,0121,0481,1111,3111,5161,1352,0842,9983,5564,9515,387
Growth
Revenue Growth%
3.56.018.015.7-25.283.643.818.639.28.8
Expenses
ExpensesCr
9761,0631,0061,0561,2659561,6122,3432,9934,1184,572
Operating Profit
Operating ProfitCr
37-15105254252179472655563833815
OPM
OPM%
3.6-1.49.419.416.615.822.721.915.816.815.1
Other Income
Other IncomeCr
28232653121-113183722
Interest Expense
Interest ExpenseCr
418631136158153127147187265275
Depreciation
DepreciationCr
1278567203223229221278391592623
PBT
PBTCr
-129-17830-58-77-82123242413-61
Tax
TaxCr
11-112-1-32-211320-15
PAT
PATCr
-130-18031-59-79-81155263-10-7-49
Growth
PAT Growth%
-38.7117.3-290.5-32.8-3.3290.769.2-103.728.5-616.8
NPM
NPM%
-12.8-17.22.8-4.5-5.2-7.27.48.8-0.3-0.1-0.9
EPS
EPS
-12.0-11.34.3-0.8-1.1-0.51.32.20.40.1-0.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
106106106106106115120121121121123
Reserves
ReservesCr
70-1933-176-295-25668489349731,430
Current Liabilities
Current LiabilitiesCr
2702762964545784214205329361,1131,265
Non Current Liabilities
Non Current LiabilitiesCr
2502533271,4741,5341,1761,1611,4892,6482,8232,983
Total Liabilities
Total LiabilitiesCr
7205967281,8071,8841,6682,2632,9854,9325,3396,207
Current Assets
Current AssetsCr
122112144139143165336310486474507
Non Current Assets
Non Current AssetsCr
5994845841,6691,7401,5041,9262,6764,4464,8655,691
Total Assets
Total AssetsCr
7205967281,8071,8841,6682,2632,9854,9325,3396,207

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
9091278301240451637766900
Investing Cash Flow
Investing Cash FlowCr
-66-141-168-97-359-375-350-1,551-462
Financing Cash Flow
Financing Cash FlowCr
-3256-131-223142-58-283889-425
Net Cash Flow
Net Cash FlowCr
-97-18-132717510514
Free Cash Flow
Free Cash FlowCr
21-49137202107158213305418
CFO To PAT
CFO To PAT%
-50.2292.3-468.5-381.9-294.6290.5242.7-7,940.0-13,046.7
CFO To EBITDA
CFO To EBITDA%
-594.086.7109.3119.5133.995.497.2136.1108.0

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00000021,11917,41818,14217,967
Price To Earnings
Price To Earnings
0.00.00.00.00.00.0134.865.7385.81,861.9
Price To Sales
Price To Sales
0.00.00.00.00.00.010.15.85.13.6
Price To Book
Price To Book
0.00.00.00.00.00.030.818.017.216.4
EV To EBITDA
EV To EBITDA
6.2-11.92.56.36.86.847.228.937.125.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
69.369.369.670.369.669.671.270.070.368.9
OPM
OPM%
3.6-1.49.419.416.615.822.721.915.816.8
NPM
NPM%
-12.8-17.22.8-4.5-5.2-7.27.48.8-0.3-0.1
ROCE
ROCE%
-19.7-30.313.65.05.35.212.915.44.86.5
ROE
ROE%
-73.8-206.422.484.441.6-71.522.627.1-0.9-0.6
ROA
ROA%
-18.0-30.24.3-3.3-4.2-4.96.98.8-0.2-0.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
#### **Overview** Devyani International Limited (DIL) is one of India’s largest quick-service restaurant (QSR) operators and a leading multi-brand, multi-geography foodservice player. Headquartered in Gurugram, the company was established in 1997 with the launch of the first Pizza Hut outlet in Jaipur. Today, it operates a diverse portfolio of global and homegrown brands across India, Thailand, Nepal, and Nigeria, and serves as a core growth engine within the RJ Corp conglomerate. As of June 30, 2025, DIL operates **over 2,000 QSR outlets** across more than 280 cities, having surpassed the 2,000-store milestone in December 2024—well ahead of its original FY26 target. The company has achieved a **5-year revenue CAGR of 44.5%**, significantly outpacing the organized QSR industry average of 29.6%, reflecting strong execution and brand appeal. --- #### **Key Brands & Franchise Portfolio** DIL manages a dynamic brand ecosystem under its **“House of Brands”** and **“Food on the Go”** strategies: ##### **International Franchise Brands (Sole or Master Franchisee in India):** - **KFC** – Largest franchisee of Yum! Brands in India; operates across India, Thailand, Nepal, and Nigeria. - **Pizza Hut** – Major franchisee in India and Nepal; offers premium dining, delivery, and digital-first formats. - **Costa Coffee** – Exclusive franchisee in India; targeting 40–50 new stores annually, focusing on high-footfall locations like airports and multiplexes. - **Tealive** – #1 bubble tea brand in Malaysia and Southeast Asia; launched in India with over 50 SKUs; expanding via test stores. - **New York Fries (NYF)** – Canadian premium snacking brand; launched at Mumbai airport in May 2025; test expansion on track. - **Sanook Kitchen** – Singapore-based fast-casual Thai/Asian cuisine brand; known for authentic flavors and playful experience. ##### **Homegrown Brands (Owned & Operated):** - **Vaango** – Vegetarian South Indian brand focused on high-footfall transit hubs (airports, malls, hospitals); emphasized as a healthier, sustainable concept. - **Food Street** – Multi-brand food court format present in airports, malls, highways; acts as a platform for brand integration and turnaround of underperforming assets. --- #### **Strategic Acquisitions & Portfolio Diversification** DIL has aggressively expanded through acquisitions to strengthen its Indian food category presence and scale its brand portfolio. - **Acquisition of Sky Gate Hospitality (Aug 2025):** DIL acquired a controlling stake (increased to **86.13%**) in Sky Gate Hospitality, owner of: - **Biryani By Kilo** – Market leader in organized biryani QSR segment; known for authentic 'handi biryani'. - **Goila Butter Chicken** – Premium Indian cuisine brand with strong Gen Z traction. - **The Bhojan** – Also acquired, though not a core focus. The portfolio comprises **105–109 outlets** across 29–40 Indian cities and 1 UAE outlet. Despite current losses, DIL plans to turn around performance via recipe optimization, format innovation (e.g., cloud kitchens, airports), and integration with its support functions. - **Capital Infusion:** DIL has committed **₹90 crore** to revamp and scale the Sky Gate businesses and is testing new store formats including food courts and transit locations. - **Rationale:** The acquisition addresses a strategic gap in Indian cuisine, positioning DIL as a full-range QSR player across key categories: chicken, pizza, coffee, beverages, biryani, and South Indian food. --- #### **Geographic Presence & Expansion Strategy** DIL maintains a **robust international footprint** while deepening domestic penetration: | Region | Key Highlights | |--------|----------------| | **India** | - **Core market** with 1,664+ stores across 280+ cities as of Mar 2025.<br>- **53% of stores in non-metro areas** (Tier II/III cities), reflecting a capital-efficient, high-growth strategy.<br>- Expanding via small-format, delivery-optimized outlets in dense urban and transit areas. | | **Thailand** | - Operates **306 KFC stores** as of Mar 2025 (up from 288 in FY24).<br>- Entered via acquisition of **Restaurants Development Co. Ltd (RDCL)** in Jan 2024 at an attractive valuation.<br>- Business is nearing breakeven; viewed as the **largest international growth opportunity**.<br>- Plans to launch **Tealive** in Thailand using existing infrastructure. | | **Nepal** | - Operates **18 KFC + 7 Pizza Hut** stores; localized innovation (e.g., ‘Sadhai KFC’ tagline, Naija-inspired flavors).<br>- Profitable with reinvestment of local profits. | | **Nigeria** | - 37 KFC stores; resilient operations despite currency volatility.<br>- Launched **"New Naija Flavors"** (e.g., Suya Zinger), tailored to local taste.<br>- Self-sustaining model; DIL provides limited financial support. | DIL leverages geographic diversification to mitigate regional risks and capitalize on emerging consumer trends in urbanizing economies. --- #### **Growth & Expansion Strategy** ##### **Store Expansion:** - Added **257 new stores in FY2024–25**, including: - 100 KFC, 65 Pizza Hut, 41 Costa Coffee. - Plans to open **~200 stores in FY25–26**, focusing on Tier II/III cities. - Achieved **2,039 total stores as of Mar 31, 2025**, already ahead of schedule. ##### **Format Transformation:** - **Shift from dine-in to delivery-focused models** to align with consumer preferences. - Rolling out **compact, digital-first store formats** for better unit economics. - **Pizza Hut** now derives 56%+ of sales from off-premise channels; enhanced via **Dragontail kitchen system** (Yum! tech) for faster delivery. ##### **Entry into High-Growth Categories:** - Entered highly fragmented but scalable **biryani market** (70–80% unorganized), betting on future consolidation. - Launched **Vaango snacks** (Banana Chips, Murukku, Madras Mixture) and **Filter Coffee** decoction to deepen regional relevance. --- #### **Key Strategic Partnerships** - **PVR INOX Joint Venture:** A major strategic alliance to co-develop **food courts in shopping malls**, integrating movie and F&B experiences. - First food court opened in **Kota** in Q3 2025. - Enables pre-ticketed F&B revenue and cross-promotion to a **150 million+ audience**. - **Third-Party Delivery Platforms:** Strong presence on Swiggy and Zomato with in-house backup infrastructure to ensure reliability. --- #### **Target Audience & Marketing Strategy** - **Primary Demographic:** Millennials and Gen Z (students, young professionals, families). - **Positioning:** Affordability, convenience, innovation, and experiential engagement. - **Marketing Initiatives:** - Pizza Hut’s **“Your Mood Your Pizza”** campaign with AI mood detectors and celebrity endorsements. - **“Don’t Cook Wednesday”** to drive mid-week delivery traffic. - Gen Z-focused campaigns (e.g., **Muthu** as Vaango brand ambassador, meme-based content). - Sponsorships (IPL, ICC World Cup) and cultural events to boost visibility. --- #### **Operational & Financial Highlights** - **Revenue & Scale:** - Surpassed ₹3,500 crore in annual consolidated revenue (est. FY25). - Revenue CAGR of **44.5% (FY20–FY25)**. - **Cost & Operational Efficiency:** - Centralized sourcing, multi-brand distribution, and shared overheads reduce costs. - **Cluster-based expansion** improves supply chain density and lowers logistics costs. - Lease optimization through **brand co-location** (e.g., multiple brands in one location). - **Technology & Digital Integration:** - Cloud-based data warehouse, self-ordering kiosks, digital menu boards. - ONDC integration for Pizza Hut; enhanced digital ordering and tracking. - AI, gamification, and data analytics for menu innovation and marketing. - **Unit Economics:** - **KFC:** Payback ~2–3 years. - **Costa Coffee & Vaango:** ~2 years. - **Pizza Hut:** 5–6 years (due to premium model); turnaround initiatives underway. - **Average Daily Sales (ADS):** Adjusted from ₹1.2–1.25 lakh to ₹1.0–1.05 lakh post-store expansion; management expects margins to remain stable due to improved unit economics.